Semi Detached
BS36
2 beds
1 bath
Down Road, Winterbourne Down BS36
South West, England · BS36
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£24,943
↗ 19%After 5 Years
Change In Property Value
£77,169
↗ 19%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £18,770 | £18,818 | £18,889 | £18,963 | £19,050 | £94,489 |
| Profit Before Tax | £5,230 | £5,542 | £6,080 | £6,631 | £7,311 | £30,794 |
| Profit After Tax | £4,236 | £4,489 | £4,925 | £5,371 | £5,922 | £24,943 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £22,722 | £77,169 |
| Net Return | £12,236 | £12,649 | £21,571 | £27,011 | £28,644 | £102,112 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 22% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change